Beurs gesloten -
Nyse
22:00:02 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,92
USD
|
+2,50%
|
|
+0,20%
|
-13,99%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.157
|
1.021
|
939,1
|
792,3
|
-
|
-
|
Bedrijfswaarde
1 |
2.643
|
572,5
|
576,6
|
477,9
|
473,2
|
572
|
K/w-verhouding
|
-61,2
x
|
-22,3
x
|
-15,9
x
|
-25,6
x
|
-28,5
x
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
21,1
x
|
5,51
x
|
4,11
x
|
2,92
x
|
2,5
x
|
1,99
x
|
Bedrijfswaarde/omzet
|
17,7
x
|
3,09
x
|
2,53
x
|
1,76
x
|
1,49
x
|
1,44
x
|
Bedrijfswaarde/EBITDA
|
115
x
|
36,3
x
|
20,2
x
|
17,5
x
|
13,3
x
|
8,51
x
|
Bedrijfswaarde/FCF
|
183
x
|
-86,1
x
|
-29,3
x
|
87,9
x
|
41,8
x
|
-
|
FCF Yield
|
0,55%
|
-1,16%
|
-3,41%
|
1,14%
|
2,39%
|
-
|
Price to Book
|
4,68
x
|
1,45
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
151.706
|
163.406
|
164.179
|
161.044
|
-
|
-
|
Referentieprijs
2 |
20,81
|
6,250
|
5,720
|
4,920
|
4,920
|
4,920
|
Datum van publicatie
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
98,42
|
149,4
|
185,4
|
228,3
|
271,1
|
316,6
|
397,7
|
EBITDA
1 |
-
|
22,89
|
15,78
|
28,55
|
27,35
|
35,66
|
67,21
|
Bedrijfsresultaat (EBIT)
1 |
-
|
21,27
|
9,759
|
18,26
|
22,88
|
30,86
|
56,26
|
Operationele Marge
|
-
|
14,24%
|
5,26%
|
8%
|
8,44%
|
9,75%
|
14,15%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-46,83
|
-47,25
|
-58,06
|
-44,1
|
-39,01
|
-
|
Nettowinst (verlies)
1 |
3,063
|
-42,29
|
-45,97
|
-58,29
|
-41,12
|
-37,15
|
-
|
Nettomarge
|
3,11%
|
-28,31%
|
-24,79%
|
-25,53%
|
-15,17%
|
-11,73%
|
-
|
WPA
2 |
-
|
-0,3400
|
-0,2800
|
-0,3600
|
-0,1925
|
-0,1725
|
-
|
Free Cash Flow
1 |
-
|
14,41
|
-6,653
|
-19,67
|
5,435
|
11,31
|
-
|
FCF-marge
|
-
|
9,65%
|
-3,59%
|
-8,62%
|
2%
|
3,57%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
62,96%
|
-
|
-
|
19,87%
|
31,72%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
37,39
|
39,96
|
42,76
|
45,6
|
47,27
|
49,78
|
52,24
|
55,25
|
57,79
|
63
|
64,27
|
66,31
|
68,16
|
72,38
|
74,35
|
EBITDA
1 |
5,346
|
5,098
|
1,895
|
2,129
|
3,131
|
4,786
|
3,392
|
6,824
|
8,499
|
9,834
|
5,603
|
5,972
|
6,048
|
6,188
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5,073
|
4,283
|
1,746
|
1,979
|
2,983
|
3,051
|
1,244
|
4,51
|
5,678
|
6,828
|
5,256
|
5,884
|
5,704
|
6,04
|
6,314
|
Operationele Marge
|
13,57%
|
10,72%
|
4,08%
|
4,34%
|
6,31%
|
6,13%
|
2,38%
|
8,16%
|
9,82%
|
10,84%
|
8,18%
|
8,87%
|
8,37%
|
8,34%
|
8,49%
|
Resultaat voor belastingen (EBT)
1 |
-11,27
|
-6,737
|
-12,84
|
-11,44
|
-14,47
|
-8,498
|
-13,69
|
-17,07
|
-11,75
|
-15,55
|
-11,13
|
-11,32
|
-10,87
|
-10,77
|
-
|
Nettowinst (verlies)
1 |
-11,31
|
-2,071
|
-11,51
|
-11,67
|
-14,56
|
-8,226
|
-13,71
|
-17,08
|
-11,76
|
-15,75
|
-10,56
|
-10,05
|
-10,33
|
-10,18
|
-9,686
|
Nettomarge
|
-30,24%
|
-5,18%
|
-26,92%
|
-25,6%
|
-30,8%
|
-16,52%
|
-26,24%
|
-30,91%
|
-20,35%
|
-24,99%
|
-16,43%
|
-15,16%
|
-15,16%
|
-14,06%
|
-13,03%
|
WPA
2 |
-0,0800
|
-0,0100
|
-0,0700
|
-0,0700
|
-0,0900
|
-0,0500
|
-0,0800
|
-0,1100
|
-0,0700
|
-0,1000
|
-0,0500
|
-0,0467
|
-0,0467
|
-0,0467
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/11/21
|
23/02/22
|
10/05/22
|
11/08/22
|
9/11/22
|
22/02/23
|
9/05/23
|
1/08/23
|
6/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
514
|
449
|
363
|
314
|
319
|
220
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
14,4
|
-6,65
|
-19,7
|
5,43
|
11,3
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
6,47%
|
1,99%
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
4,72%
|
1,82%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-896
|
-2.526
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
4,450
|
4,320
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
-
|
0,1300
|
0,0100
|
-0,0400
|
0,0500
|
0,0600
|
-
|
Capex
1 |
-
|
1,85
|
9
|
0,09
|
2,74
|
2,74
|
-
|
Capex/omzet
|
-
|
1,24%
|
4,85%
|
0,04%
|
1,01%
|
0,86%
|
-
|
Datum van publicatie
|
19/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4,92
USD Gemiddelde koersdoel
8,5
USD Spread / Gemiddelde doel +72,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,99% | 792 mln. | | +5,08% | 2.935 mld. | | +1,41% | 79,66 mld. | | +0,80% | 74,71 mld. | | -16,99% | 52,02 mld. | | +28,83% | 49,26 mld. | | -27,36% | 44,97 mld. | | +18,65% | 41,74 mld. | | +54,79% | 36,02 mld. | | -11,31% | 24,35 mld. |
Software - Andere
|